← New analysisCompare properties →
ACTIVEmulti familyvia mls

73 Fellowship Lane

Blue Eye, MO, 65611

3 bd2 ba1,798 sqftBuilt 2008

List price

$234,500

73 Fellowship-2
Financial analysis

Adjust the assumptions to see live results. Defaults are Branson-area estimates and will be refined with local data.

Monthly cash flow

$804

Cap rate

10.5%

Cash-on-cash

20.6%

DSCR

1.64

Est. annual revenue$49,184
Stays / year67
Property tax($872)
Insurance($1,173)
Utilities($3,000)
HOA($1,200)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,621
Down payment$46,900
Loan amount$187,600
Monthly payment (P&I)$1,248.11
Annual debt service($14,977)
Annual cash flow$9,644
Break-even occupancy37.8%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this propertyComing soon

A chat assistant grounded in local Branson knowledge is on the way. For now, send your question to Sydney using the form on the right and you'll get a real answer.

AI investment scoreComing soon

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — is on the way. Until then, the financial breakdown on the left is fully live, and Sydney can give you the local read.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

Listing description
Welcome to Brushy Creek, where comfort meets nature in this thoughtfully designed patio home at 73 Fellowship.This efficient, single-level home offers 3 generously sized bedrooms and 2 bathrooms, perfect for full-time living, a second home, or hosting family and guests. The open-concept layout creates an easy flow, with a bright kitchen featuring crisp white cabinetry, newer appliances, and a striking black farmhouse sink as its centerpiece. The laundry is conveniently located just off the kitchen for everyday ease.Step outside and enjoy both a covered front porch and a covered back patio--ideal for relaxing and taking in the peaceful, natural surroundings. The fenced yard is pet-friendly, while mature trees and blooming azaleas provide beautiful, low-maintenance landscaping.Built for simplicity and durability, the home features brick on the front and vinyl siding on the sides, offering both curb appeal and easy upkeep. A one-car garage adds valuable storage and convenience.Located in the scenic rolling hills of Brushy Creek, you'll enjoy nearby walking trails and a quiet setting, while still being just:30 minutes to Branson and Silver Dollar CityMinutes from Top of the Rock and Dogwood Canyon -Approximately 5 miles to Table Rock Lake access and public boat launchIf you're looking for low-maintenance living surrounded by nature, this home offers the perfect balance of comfort, convenience, and lifestyle.

Projections and scores are estimates for informational purposes only — not financial, investment, tax, or legal advice. Branson-area defaults are starting points; confirm local rules, rates, and revenue before making any decision.